[MAYU] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[MAYU] MAYU GLOBAL GROUP BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -25.42%
YoY- -17.24%
Quarter Report
Latest QR
Upcoming QR
MAYU's Result
MAYU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 138,148 139,960 127,608 143,065 147,084 146,320 115,353 12.73%
PBT -1,164 1,484 17,920 896 660 744 813 -
Tax -314 -628 32 -348 -112 0 -1,455 -63.92%
NP -1,478 856 17,952 548 548 744 -642 74.08%
-
NP to SH -1,724 572 17,886 352 472 580 -686 84.53%
-
Tax Rate - 42.32% -0.18% 38.84% 16.97% 0.00% 178.97% -
Total Cost 139,626 139,104 109,656 142,517 146,536 145,576 115,995 13.11%
-
Net Worth 111,866 111,063 50,030 32,839 32,529 33,613 32,272 128.52%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 111,866 111,063 50,030 32,839 32,529 33,613 32,272 128.52%
NOSH 48,426 47,666 6,463 64,390 63,783 65,909 64,545 -17.38%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -1.07% 0.61% 14.07% 0.38% 0.37% 0.51% -0.56% -
ROE -1.54% 0.52% 35.75% 1.07% 1.45% 1.73% -2.13% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 285.27 293.62 1,974.15 222.18 230.60 222.00 178.72 36.46%
EPS -3.56 1.20 276.70 0.55 0.74 0.88 -1.06 123.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.33 7.74 0.51 0.51 0.51 0.50 176.62%
Adjusted Per Share Value based on latest NOSH - 70,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 28.30 28.67 26.14 29.31 30.13 29.97 23.63 12.73%
EPS -0.35 0.12 3.66 0.07 0.10 0.12 -0.14 83.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2291 0.2275 0.1025 0.0673 0.0666 0.0689 0.0661 128.50%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.80 0.87 1.85 2.10 1.10 1.15 0.13 -
P/RPS 0.28 0.30 0.09 0.95 0.48 0.52 0.07 151.34%
P/EPS -22.47 72.50 0.67 384.15 148.65 130.68 -12.23 49.84%
EY -4.45 1.38 149.57 0.26 0.67 0.77 -8.18 -33.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.24 4.12 2.16 2.25 0.26 21.85%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 27/02/12 24/11/11 25/08/11 31/05/11 -
Price 0.76 0.79 0.82 2.00 1.80 0.10 1.35 -
P/RPS 0.27 0.27 0.04 0.90 0.78 0.05 0.76 -49.74%
P/EPS -21.35 65.83 0.30 365.85 243.24 11.36 -127.02 -69.44%
EY -4.68 1.52 337.44 0.27 0.41 8.80 -0.79 226.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.11 3.92 3.53 0.20 2.70 -75.27%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment